What is Silvercrest Asset Management Group Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Silvercrest Asset Management Group Inc.'s reported free cash flow gives $30.24 per share. The share price was $10.30 on September 25, 2026, 66% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -2.0% | 10.0% | $19.65 | +91% |
| Base | 3.0% | 9.0% | $30.24 | +194% |
| Bull | 8.0% | 8.0% | $50.02 | +386% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $37.73 | $39.99 | $42.76 | $46.21 | $50.66 |
| 8.0% | $32.16 | $33.63 | $35.36 | $37.44 | $39.99 |
| 9.0% | $28.08 | $29.09 | $30.24 | $31.60 | $33.19 |
| 10.0% | $24.97 | $25.69 | $26.49 | $27.42 | $28.49 |
| 11.0% | $22.52 | $23.04 | $23.63 | $24.29 | $25.03 |
Where the presets come from
Base: years 1 to 5 grow at Silvercrest Asset Management Group Inc.'s revenue growth rate over the last 5 fiscal years (3.0% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions